Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $74,280 initial cash invested.
-12.39%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,211
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,978 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$2,978
Mortgage P&I
60%
$1,316
Property Taxes
22%
$489
Home Insurance
4%
$96
HOA
1%
$16
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553